[FAVCO] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 105.8%
YoY- -28.19%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 156,088 764,185 507,046 329,342 163,634 696,747 525,100 -55.49%
PBT 16,979 79,988 51,533 29,485 14,746 66,684 55,739 -54.76%
Tax -6,715 -14,993 -9,306 -8,445 -4,429 -5,529 -7,927 -10.48%
NP 10,264 64,995 42,227 21,040 10,317 61,155 47,812 -64.18%
-
NP to SH 12,006 67,400 43,267 21,566 10,479 61,746 48,628 -60.67%
-
Tax Rate 39.55% 18.74% 18.06% 28.64% 30.04% 8.29% 14.22% -
Total Cost 145,824 699,190 464,819 308,302 153,317 635,592 477,288 -54.67%
-
Net Worth 413,109 394,463 370,130 360,848 352,128 295,514 274,137 31.47%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 21,322 - - - 14,683 - -
Div Payout % - 31.64% - - - 23.78% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 413,109 394,463 370,130 360,848 352,128 295,514 274,137 31.47%
NOSH 215,161 213,223 212,718 212,263 212,125 183,549 179,174 12.99%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.58% 8.51% 8.33% 6.39% 6.30% 8.78% 9.11% -
ROE 2.91% 17.09% 11.69% 5.98% 2.98% 20.89% 17.74% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 72.54 358.40 238.36 155.16 77.14 379.60 293.07 -60.61%
EPS 5.58 31.61 20.34 10.16 4.94 33.64 27.14 -65.19%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.92 1.85 1.74 1.70 1.66 1.61 1.53 16.35%
Adjusted Per Share Value based on latest NOSH - 212,394
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 65.98 323.02 214.33 139.21 69.17 294.52 221.96 -55.49%
EPS 5.07 28.49 18.29 9.12 4.43 26.10 20.56 -60.70%
DPS 0.00 9.01 0.00 0.00 0.00 6.21 0.00 -
NAPS 1.7462 1.6674 1.5646 1.5253 1.4885 1.2491 1.1588 31.47%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.81 3.15 2.68 2.85 1.75 1.65 1.75 -
P/RPS 5.25 0.88 1.12 1.84 2.27 0.43 0.60 325.18%
P/EPS 68.28 9.97 13.18 28.05 35.43 4.90 6.45 382.81%
EY 1.46 10.03 7.59 3.56 2.82 20.39 15.51 -79.33%
DY 0.00 3.17 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 1.98 1.70 1.54 1.68 1.05 1.02 1.14 44.53%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 -
Price 3.54 3.48 2.97 2.88 2.64 1.57 1.64 -
P/RPS 4.88 0.97 1.25 1.86 3.42 0.41 0.56 324.02%
P/EPS 63.44 11.01 14.60 28.35 53.44 4.67 6.04 380.29%
EY 1.58 9.08 6.85 3.53 1.87 21.43 16.55 -79.14%
DY 0.00 2.87 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 1.84 1.88 1.71 1.69 1.59 0.98 1.07 43.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment